[XOXNET] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 109.26%
YoY- -95.32%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 64,934 73,494 80,418 110,560 85,599 101,346 97,510 -23.76%
PBT -9,353 -4,954 -3,342 296 -2,554 2,920 3,994 -
Tax 636 374 -74 -148 -1,010 -100 0 -
NP -8,717 -4,580 -3,416 148 -3,564 2,820 3,994 -
-
NP to SH -8,144 -4,449 -3,416 256 -2,765 2,866 3,994 -
-
Tax Rate - - - 50.00% - 3.42% 0.00% -
Total Cost 73,651 78,074 83,834 110,412 89,163 98,526 93,516 -14.72%
-
Net Worth 38,862 45,928 45,928 49,461 45,274 51,407 51,407 -17.02%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 38,862 45,928 45,928 49,461 45,274 51,407 51,407 -17.02%
NOSH 353,294 353,294 353,294 353,294 353,294 321,294 321,294 6.54%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -13.42% -6.23% -4.25% 0.13% -4.16% 2.78% 4.10% -
ROE -20.96% -9.69% -7.44% 0.52% -6.11% 5.58% 7.77% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 18.38 20.80 22.76 31.29 26.47 31.54 30.35 -28.44%
EPS -2.31 -1.25 -1.12 0.08 -0.78 0.60 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.13 0.14 0.14 0.16 0.16 -22.12%
Adjusted Per Share Value based on latest NOSH - 353,294
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.72 6.47 7.08 9.73 7.53 8.92 8.58 -23.70%
EPS -0.72 -0.39 -0.30 0.02 -0.24 0.25 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0404 0.0404 0.0435 0.0399 0.0452 0.0452 -16.97%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.105 0.07 0.135 0.14 0.195 0.185 0.17 -
P/RPS 0.57 0.34 0.59 0.45 0.74 0.59 0.56 1.18%
P/EPS -4.56 -5.56 -13.96 193.21 -22.81 20.73 13.68 -
EY -21.95 -17.99 -7.16 0.52 -4.38 4.82 7.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.54 1.04 1.00 1.39 1.16 1.06 -7.04%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 28/05/20 26/02/20 29/11/19 29/08/19 30/05/19 27/02/19 -
Price 0.16 0.11 0.105 0.13 0.145 0.14 0.18 -
P/RPS 0.87 0.53 0.46 0.42 0.55 0.44 0.59 29.58%
P/EPS -6.94 -8.73 -10.86 179.41 -16.96 15.69 14.48 -
EY -14.41 -11.45 -9.21 0.56 -5.90 6.37 6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.85 0.81 0.93 1.04 0.88 1.13 18.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment